[FAVCO] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 74.94%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 114,296 136,769 126,398 166,161 152,945 220,782 283,813 -45.43%
PBT 16,753 16,065 18,716 26,465 18,536 21,255 40,438 -44.39%
Tax -3,762 2,746 4,274 -7,457 -7,305 2,454 -9,453 -45.86%
NP 12,991 18,811 22,990 19,008 11,231 23,709 30,985 -43.95%
-
NP to SH 12,837 20,213 23,167 19,896 11,373 24,448 31,175 -44.62%
-
Tax Rate 22.46% -17.09% -22.84% 28.18% 39.41% -11.55% 23.38% -
Total Cost 101,305 117,958 103,408 147,153 141,714 197,073 252,828 -45.61%
-
Net Worth 611,044 590,851 569,208 537,610 551,085 548,653 526,501 10.42%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 33,193 - - - 32,919 - -
Div Payout % - 164.22% - - - 134.65% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 611,044 590,851 569,208 537,610 551,085 548,653 526,501 10.42%
NOSH 221,402 221,292 221,481 220,332 219,555 219,461 218,465 0.89%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.37% 13.75% 18.19% 11.44% 7.34% 10.74% 10.92% -
ROE 2.10% 3.42% 4.07% 3.70% 2.06% 4.46% 5.92% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.63 61.80 57.07 75.41 69.66 100.60 129.91 -45.91%
EPS 5.80 9.13 10.46 9.03 5.18 11.14 14.27 -45.09%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.76 2.67 2.57 2.44 2.51 2.50 2.41 9.45%
Adjusted Per Share Value based on latest NOSH - 220,332
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.31 57.81 53.43 70.24 64.65 93.33 119.97 -45.43%
EPS 5.43 8.54 9.79 8.41 4.81 10.33 13.18 -44.60%
DPS 0.00 14.03 0.00 0.00 0.00 13.92 0.00 -
NAPS 2.5829 2.4976 2.4061 2.2725 2.3295 2.3192 2.2256 10.42%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.72 2.38 2.33 2.64 2.79 2.74 2.44 -
P/RPS 5.27 3.85 4.08 3.50 4.01 2.72 1.88 98.68%
P/EPS 46.91 26.06 22.28 29.24 53.86 24.60 17.10 95.84%
EY 2.13 3.84 4.49 3.42 1.86 4.07 5.85 -48.97%
DY 0.00 6.30 0.00 0.00 0.00 5.47 0.00 -
P/NAPS 0.99 0.89 0.91 1.08 1.11 1.10 1.01 -1.32%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 28/11/16 24/08/16 27/05/16 25/02/16 25/11/15 -
Price 2.87 2.68 2.33 2.27 2.70 2.87 2.69 -
P/RPS 5.56 4.34 4.08 3.01 3.88 2.85 2.07 93.11%
P/EPS 49.50 29.34 22.28 25.14 52.12 25.76 18.85 90.22%
EY 2.02 3.41 4.49 3.98 1.92 3.88 5.30 -47.40%
DY 0.00 5.60 0.00 0.00 0.00 5.23 0.00 -
P/NAPS 1.04 1.00 0.91 0.93 1.08 1.15 1.12 -4.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment